Highlights

[CARIMIN] QoQ TTM Result on 2018-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -4.70%    YoY -     -38.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 252,145 196,143 136,790 118,219 116,335 107,405 115,517 68.03%
  QoQ % 28.55% 43.39% 15.71% 1.62% 8.31% -7.02% -
  Horiz. % 218.28% 169.80% 118.42% 102.34% 100.71% 92.98% 100.00%
PBT -4,021 -12,644 -24,358 -7,521 -6,462 -5,474 -3,632 7.00%
  QoQ % 68.20% 48.09% -223.87% -16.39% -18.05% -50.72% -
  Horiz. % 110.71% 348.13% 670.65% 207.08% 177.92% 150.72% 100.00%
Tax -534 -765 -763 -22 -341 -151 -176 109.16%
  QoQ % 30.20% -0.26% -3,368.18% 93.55% -125.83% 14.20% -
  Horiz. % 303.41% 434.66% 433.52% 12.50% 193.75% 85.80% 100.00%
NP -4,555 -13,409 -25,121 -7,543 -6,803 -5,625 -3,808 12.65%
  QoQ % 66.03% 46.62% -233.04% -10.88% -20.94% -47.72% -
  Horiz. % 119.62% 352.13% 659.69% 198.08% 178.65% 147.72% 100.00%
NP to SH -4,224 -13,094 -25,087 -7,658 -7,314 -6,295 -4,373 -2.28%
  QoQ % 67.74% 47.81% -227.59% -4.70% -16.19% -43.95% -
  Horiz. % 96.59% 299.43% 573.68% 175.12% 167.25% 143.95% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 256,700 209,552 161,911 125,762 123,138 113,030 119,325 66.41%
  QoQ % 22.50% 29.42% 28.74% 2.13% 8.94% -5.28% -
  Horiz. % 215.13% 175.61% 135.69% 105.39% 103.20% 94.72% 100.00%
Net Worth 149,611 145,168 133,731 149,681 154,920 158,522 158,686 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 149,611 145,168 133,731 149,681 154,920 158,522 158,686 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.81 % -6.84 % -18.36 % -6.38 % -5.85 % -5.24 % -3.30 % -32.92%
  QoQ % 73.54% 62.75% -187.77% -9.06% -11.64% -58.79% -
  Horiz. % 54.85% 207.27% 556.36% 193.33% 177.27% 158.79% 100.00%
ROE -2.82 % -9.02 % -18.76 % -5.12 % -4.72 % -3.97 % -2.76 % 1.44%
  QoQ % 68.74% 51.92% -266.41% -8.47% -18.89% -43.84% -
  Horiz. % 102.17% 326.81% 679.71% 185.51% 171.01% 143.84% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 107.81 83.87 58.49 50.55 49.74 45.92 49.39 68.03%
  QoQ % 28.54% 43.39% 15.71% 1.63% 8.32% -7.03% -
  Horiz. % 218.28% 169.81% 118.42% 102.35% 100.71% 92.97% 100.00%
EPS -1.81 -5.60 -10.73 -3.27 -3.13 -2.69 -1.87 -2.14%
  QoQ % 67.68% 47.81% -228.13% -4.47% -16.36% -43.85% -
  Horiz. % 96.79% 299.47% 573.80% 174.87% 167.38% 143.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 0.6785 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 107.81 83.87 58.49 50.55 49.74 45.92 49.39 68.03%
  QoQ % 28.54% 43.39% 15.71% 1.63% 8.32% -7.03% -
  Horiz. % 218.28% 169.81% 118.42% 102.35% 100.71% 92.97% 100.00%
EPS -1.81 -5.60 -10.73 -3.27 -3.13 -2.69 -1.87 -2.14%
  QoQ % 67.68% 47.81% -228.13% -4.47% -16.36% -43.85% -
  Horiz. % 96.79% 299.47% 573.80% 174.87% 167.38% 143.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 0.6785 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4050 0.2550 0.2700 0.3150 0.3550 0.5500 0.3450 -
P/RPS 0.38 0.30 0.46 0.62 0.71 1.20 0.70 -33.38%
  QoQ % 26.67% -34.78% -25.81% -12.68% -40.83% 71.43% -
  Horiz. % 54.29% 42.86% 65.71% 88.57% 101.43% 171.43% 100.00%
P/EPS -22.42 -4.55 -2.52 -9.62 -11.35 -20.43 -18.45 13.83%
  QoQ % -392.75% -80.56% 73.80% 15.24% 44.44% -10.73% -
  Horiz. % 121.52% 24.66% 13.66% 52.14% 61.52% 110.73% 100.00%
EY -4.46 -21.96 -39.73 -10.39 -8.81 -4.89 -5.42 -12.16%
  QoQ % 79.69% 44.73% -282.39% -17.93% -80.16% 9.78% -
  Horiz. % 82.29% 405.17% 733.03% 191.70% 162.55% 90.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.41 0.47 0.49 0.54 0.81 0.51 15.08%
  QoQ % 53.66% -12.77% -4.08% -9.26% -33.33% 58.82% -
  Horiz. % 123.53% 80.39% 92.16% 96.08% 105.88% 158.82% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 29/11/18 21/08/18 23/05/18 23/02/18 27/11/17 24/08/17 -
Price 0.8450 0.3000 0.2750 0.2900 0.3750 0.3650 0.2950 -
P/RPS 0.78 0.36 0.47 0.57 0.75 0.79 0.60 19.06%
  QoQ % 116.67% -23.40% -17.54% -24.00% -5.06% 31.67% -
  Horiz. % 130.00% 60.00% 78.33% 95.00% 125.00% 131.67% 100.00%
P/EPS -46.79 -5.36 -2.56 -8.86 -11.99 -13.56 -15.78 105.99%
  QoQ % -772.95% -109.38% 71.11% 26.11% 11.58% 14.07% -
  Horiz. % 296.51% 33.97% 16.22% 56.15% 75.98% 85.93% 100.00%
EY -2.14 -18.66 -39.01 -11.29 -8.34 -7.37 -6.34 -51.43%
  QoQ % 88.53% 52.17% -245.53% -35.37% -13.16% -16.25% -
  Horiz. % 33.75% 294.32% 615.30% 178.08% 131.55% 116.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.32 0.48 0.48 0.45 0.57 0.54 0.43 110.79%
  QoQ % 175.00% 0.00% 6.67% -21.05% 5.56% 25.58% -
  Horiz. % 306.98% 111.63% 111.63% 104.65% 132.56% 125.58% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS